Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JL ALARM ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   18.8% 11.6% 14.6% 16.3% 16.9% 24.2% 20.6% 20.4%   Credit score (0-100)   8 22 14 10 9 2 5 5   Credit rating   B BB BB BB BB B B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   771 656 638 1,128 819 813 0.0 0.0   EBITDA   157 161 -110 184 -28.4 17.6 0.0 0.0   EBIT   133 148 -110 178 -44.4 1.3 0.0 0.0   Pre-tax profit (PTP)   43.0 94.8 -53.4 33.8 -99.6 -44.9 0.0 0.0   Net earnings   19.3 69.1 -45.6 23.6 -84.2 -40.8 0.0 0.0   Pre-tax profit without non-rec. items   43.0 94.8 -53.4 33.8 -99.6 -44.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   29.4 16.3 0.0 47.6 59.7 43.3 0.0 0.0   Shareholders equity total   -43.7 25.4 -20.1 3.5 -80.8 -122 -184 -184   Interest-bearing liabilities   294 289 196 293 288 291 184 184   Balance sheet total (assets)   1,059 879 1,145 1,215 933 904 0.0 0.0   Net Debt   294 288 194 289 283 290 184 184     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   771 656 638 1,128 819 813 0.0 0.0   Gross profit growth   -14.0% -14.9% -2.8% 76.9% -27.4% -0.8% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,059 879 1,145 1,215 933 904 0 0   Balance sheet change%   4.6% -17.0% 30.3% 6.1% -23.2% -3.1% -100.0% 0.0%   Added value   157.0 161.0 -110.3 184.0 -38.1 17.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -44 -26 -16 41 -4 -33 -43 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   17.3% 22.6% -17.3% 15.8% -5.4% 0.2% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   14.2% 15.8% -2.6% 15.7% -3.1% 0.5% 0.0% 0.0%   ROI %   63.5% 51.5% -10.3% 75.9% -11.7% 1.6% 0.0% 0.0%   ROE %   1.9% 12.7% -7.8% 4.1% -18.0% -4.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -4.0% 2.9% -1.7% 0.3% -8.0% -11.8% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   187.0% 179.2% -176.3% 157.0% -996.2% 1,641.4% 0.0% 0.0%   Gearing %   -672.5% 1,138.5% -971.1% 8,480.2% -357.0% -239.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   45.9% 21.2% 11.2% 62.6% 22.5% 17.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.8 0.7 0.8 0.8 0.6 0.6 0.0 0.0   Current Ratio   0.9 1.0 1.0 1.0 0.9 0.8 0.0 0.0   Cash and cash equivalent   0.0 1.0 1.2 3.9 5.1 1.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -73.1 9.1 -20.1 -44.1 -140.5 -164.9 -92.0 -92.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   79 80 -55 92 -19 9 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   79 80 -55 92 -14 9 0 0   EBIT / employee   67 74 -55 89 -22 1 0 0   Net earnings / employee   10 35 -23 12 -42 -20 0 0